TANDBERG EIENDOM AVDELING HEGGEDAL FABRIKKER AS

1383 ASKER

Finances

Share Ownership

Return on Equity

7,41 %

Current Ratio

Debt-to-Equity Ratio

1,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 051 000	2 882 000	2 937 000	2 594 000
Net Income	959 000	1 062 000	1 155 000	979 000
Total Assets	38 572 000	34 217 000	27 520 000	27 023 000
Total Equity	12 939 000	12 760 000	12 574 000	12 391 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 051 000	2 882 000	2 937 000	2 594 000
Expenditure	1 007 000	962 000	967 000	884 000
Operating Profit	2 044 000	1 920 000	1 969 000	1 710 000
Financial Income	0	0	0	0
Financial Costs	814 000	558 000	489 000	455 000
Financial Balance	−814 000	−558 000	−489 000	−455 000
Earnings Before Tax	1 229 000	1 362 000	1 480 000	1 255 000
Tax	270 000	300 000	326 000	276 000
Net Income	959 000	1 062 000	1 155 000	979 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	38 568 000	34 213 000	27 410 000	26 329 000
Total Current Assets	3 000	3 000	110 000	694 000
Total Assets	38 572 000	34 217 000	27 520 000	27 023 000
Total Retained Equity	2 069 000	1 890 000	1 703 000	1 521 000
Total Equity	12 939 000	12 760 000	12 574 000	12 391 000
Total Long-Term Debt	24 633 000	20 334 000	13 701 000	13 649 000
Total Current Debt	1 000 000	1 123 000	1 246 000	983 000
Total Equity and Debt	38 572 000	34 217 000	27 520 000	27 023 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 051 000	2 882 000	2 937 000	2 594 000
Revenue	3 051 000	2 882 000	2 937 000	2 594 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	220 000	219 000	211 000	208 000
Impairment	0	0	0	0
Expenditure	1 007 000	962 000	967 000	884 000
Operating Profit	2 044 000	1 920 000	1 969 000	1 710 000
Financial Income	0	0	0	0
Financial Costs	814 000	558 000	489 000	455 000
Financial Balance	−814 000	−558 000	−489 000	−455 000
Dividends	0	0	0	0
Net Income	959 000	1 062 000	1 155 000	979 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	38 568 000	34 213 000	27 410 000	26 329 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	38 568 000	34 213 000	27 410 000	26 329 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	38 568 000	34 213 000	27 410 000	26 329 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	3 000	3 000	3 000
Total Current Assets	3 000	3 000	110 000	694 000
Total Assets	38 572 000	34 217 000	27 520 000	27 023 000
Total Equity	12 939 000	12 760 000	12 574 000	12 391 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	24 633 000	20 334 000	13 701 000	13 649 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000 000	1 123 000	1 246 000	983 000
Total Current Debt	1 000 000	1 123 000	1 246 000	983 000
Total Equity and Debt	38 572 000	34 217 000	27 520 000	27 023 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,41 %	8,32 %	9,19 %	7,9 %
Debt-to-Equity Ratio	1,9	1,59	1,09	1,1
Operating Profit Margin	66,99 %	66,62 %	67,04 %	65,92 %
Current Ratio	0	0	0,09	0,71
Quick Ratio	0	0	0,09	0,71
Equity Ratio	0,34	0,37	0,46	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %